XML 53 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Jun. 28, 2013
Jun. 29, 2012
Cash flows from operating activities:    
Net loss $ (925,000) $ (993,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 222,000 200,000
Amortization of intangible assets 250,000 292,000
Amortization of debt discount 47,000  
Stock based compensation expense 29,000 29,000
Change in fair value of warrant liability 196,000 (17,000)
Non cash foreign currency translation loss 32,000  
Changes in operating assets and liabilities:    
Accounts receivable - net   196,000
Inventories (450,000) 267,000
Prepaid expenses and other assets 48,000 (71,000)
Accounts payable and accrued expenses 88,000 39,000
Net cash used in operating activities (463,000) (58,000)
Cash flows from investing activities:    
Capital expenditures (31,000) (95,000)
Patent expenditures (64,000) (10,000)
Net cash used in investing activities (95,000) (105,000)
Cash flows from financing activities:    
Proceeds from borrowings on bank line of credit 922,000 800,000
Payments on bank line of credit   (500,000)
Payments on bank term loan (84,000) (84,000)
Payments on MEDC/MSF term loans (136,000) (130,000)
Payments on PFG term loan (178,000)  
Net cash provided by financing activities 524,000 86,000
Effect of exchange rate changes on cash and cash equivalents (4,000)  
Net decrease in cash and cash equivalents (38,000) (77,000)
Cash and cash equivalents at beginning of period 619,000 3,249,000
Cash and cash equivalents at end of period 581,000 3,172,000
Supplemental disclosure of cash flow information:    
Cash paid for interest $ 92,000 $ 31,000